Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $0 |
| Sponsorship | $1.8M |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $950K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $87K |
| Transfer Amortization | $1.4M |
| Debt Interest | $0 |
| Loan Fees (Out) | $170K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$34.0M |
$7.5M |
$26.5M |
$103.0M |
| Jun 2027 |
$29.1M |
$6.9M |
$22.1M |
$78.2M |
| May 2027 |
$13.9M |
$7.3M |
$6.6M |
$54.6M |
| Apr 2027 |
$14.0M |
$8.0M |
$6.0M |
$46.6M |
| Mar 2027 |
$14.4M |
$8.0M |
$6.4M |
$39.3M |
| Feb 2027 |
$48.8M |
$5.6M |
$43.3M |
$31.5M |
| Jan 2027 |
$15.2M |
$5.5M |
$9.7M |
$57.1M |
| Dec 2026 |
$14.8M |
$5.0M |
$9.8M |
$47.3M |
| Nov 2026 |
$13.4M |
$4.9M |
$8.5M |
$37.5M |
| Oct 2026 |
$12.5M |
$6.4M |
$6.1M |
$28.9M |
| Sep 2026 |
$24.1M |
$4.0M |
$20.1M |
$22.8M |
| Aug 2026 |
$0 |
$0 |
$0 |
$3.8M |